Flat
UB1
1 bed
1 bath
Lady Margaret Road, Southall UB1
London, England · UB1
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£-7,677
↘ -12%After 5 Years
Change In Property Value
£21,678
↗ 10%After 5 Years
Return On Investment
22%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,456 | £9,598 | £9,838 | £10,084 | £10,386 | £49,362 |
| Total Expenses | £11,277 | £11,338 | £11,404 | £11,473 | £11,546 | £57,038 |
| Profit Before Tax | £-1,821 | £-1,740 | £-1,567 | £-1,389 | £-1,160 | £-7,677 |
| Profit After Tax | £-1,821 | £-1,740 | £-1,567 | £-1,389 | £-1,160 | £-7,677 |
| Change In Property Value | £2 | £2 | £4,200 | £7,497 | £9,977 | £21,678 |
| Net Return | £-1,819 | £-1,738 | £2,633 | £6,108 | £8,817 | £14,001 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 4% | 10% | 14% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change